Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.1% first-year return on $222k initial cash invested.
-4.1%
Cash On Cash
5.4%
Cap Rate
0.91
DSCR
$8,439
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$189k
Closing costs
1%
$9,450
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,439
Total Expenses
$9,199
Mortgage P&I
55%
$4,676
Property Taxes
2%
$140
Home Insurance
4%
$331
HOA
0%
$0
Property Management
15%
$1,266
CapEx
4%
$338
Vacancy
0%
$0
Maintenance
4%
$338
Other
25%
$2,110
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled, pet friendly home! Minimum 31 days! | $2,311 | $149 | 3 | 2 | 0.98 mi |
Gateway to Napa Valley Wineries and Epic Downtown! | $1,939 | $125 | 3 | 2 | 1.63 mi |
Mid-century Modern | Group Friendly | Large Yard | $9,245 | $596 | 4 | 2 | 1.78 mi |
Modern 4Bd Home. Designed for Families | $12,162 | $784 | 4 | 2.5 | 1.78 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality